Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.48% first-year return on $25,851 initial cash invested.
14.48%
Cash On Cash
10.06%
Cap Rate
1.62
DSCR
$1,629
Rent
$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,629 income − $1,317 expenses = $312 cash flow
Investment Breakdown
|
Purchase Price
$123k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,851
Downpayment
20%
$24,620
Closing costs
1%
$1,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,629
Total Expenses
$1,317
Mortgage P&I
39%
$639
Property Taxes
13%
$210
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0